Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JWT HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.9% 3.6% 2.8% 3.4% 2.0% 3.0% 19.4% 19.1%   Credit score (0-100)   72 54 59 52 67 56 6 7   Credit rating   A BBB BBB BBB A BBB B B   Credit limit (kDKK)   0.2 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   193 0 8 0 105 105 105 105   Gross profit   192 -8.9 7.3 6.7 104 103 0.0 0.0   EBITDA   192 -8.9 7.3 6.7 104 103 0.0 0.0   EBIT   192 -8.9 7.3 6.7 104 103 0.0 0.0   Pre-tax profit (PTP)   191.8 -81.4 6.6 3.3 104.0 118.1 0.0 0.0   Net earnings   192.1 -81.1 6.9 4.4 104.3 115.1 0.0 0.0   Pre-tax profit without non-rec. items   192 -89.4 6.6 11.8 104 118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   686 499 506 454 558 593 14.1 14.1   Interest-bearing liabilities   0.5 0.5 77.7 1.1 1.1 1.1 0.0 0.0   Balance sheet total (assets)   696 616 595 508 584 595 14.1 14.1   Net Debt   -40.9 -105 -27.1 -6.7 -6.7 -107 -14.1 -14.1     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   193 0 8 0 105 105 105 105   Net sales growth   141.3% -100.0% 0.0% -100.0% 0.0% -0.7% 0.0% 0.0%   Gross profit   192 -8.9 7.3 6.7 104 103 0.0 0.0   Gross profit growth   143.5% 0.0% 0.0% -7.7% 1,443.9% -1.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   696 616 595 508 584 595 14 14   Balance sheet change%   14.3% -11.5% -3.4% -14.6% 15.0% 1.9% -97.6% 0.0%   Added value   192.0 -8.9 7.3 6.7 104.1 103.0 0.0 0.0   Added value %   99.5% 0.0% 90.7% 0.0% 98.8% 98.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 -1.0 0.0 -1.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   99.5% 0.0% 90.7% 0.0% 98.8% 98.5% 0.0% 0.0%   EBIT %   99.5% 0.0% 90.7% 0.0% 98.8% 98.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.6% 0.0% 85.4% 0.0% 99.1% 110.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.6% 0.0% 85.4% 0.0% 99.1% 110.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.4% 0.0% 81.4% 0.0% 98.8% 112.9% 0.0% 0.0%   ROA %   29.4% -13.6% 1.2% 2.8% 19.1% 20.0% 0.0% 0.0%   ROI %   29.8% -15.0% 1.3% 2.9% 20.5% 20.5% 0.0% 0.0%   ROE %   29.9% -13.7% 1.4% 0.9% 20.6% 20.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   98.6% 81.0% 85.1% 89.4% 95.6% 99.8% 100.0% 100.0%   Relative indebtedness %   5.1% 0.0% 1,102.1% 0.0% 24.3% 1.3% 0.0% 0.0%   Relative net indebtedness %   -16.3% 0.0% -199.9% 0.0% 16.9% -101.8% -13.5% -13.5%   Net int. bear. debt to EBITDA, %   -21.3% 1,180.8% -371.1% -99.9% -6.5% -103.6% 0.0% 0.0%   Gearing %   0.1% 0.1% 15.4% 0.2% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.6% 104.4% 1.9% 8.8% 1.7% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   31.6 2.7 3.2 6.3 12.0 237.3 0.0 0.0   Current Ratio   31.6 2.7 3.2 6.3 12.0 237.3 0.0 0.0   Cash and cash equivalent   41.4 105.6 104.8 7.8 7.8 107.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   161.9% 0.0% 3,515.7% 0.0% 292.8% 300.8% 13.5% 13.5%   Net working capital   302.5 195.6 194.3 283.7 282.7 313.3 0.0 0.0   Net working capital %   156.8% 0.0% 2,413.6% 0.0% 268.5% 299.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0